[OMESTI] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -69.97%
YoY- -657.9%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 322,097 310,651 295,999 288,227 264,689 240,300 262,360 14.69%
PBT -649 -404 6,557 5,138 6,543 6,224 6,132 -
Tax -8,722 -8,002 -5,921 -2,526 -2,418 -2,118 -2,569 126.39%
NP -9,371 -8,406 636 2,612 4,125 4,106 3,563 -
-
NP to SH -22,192 -19,677 -11,695 -7,766 -4,569 -3,037 -322 1594.05%
-
Tax Rate - - 90.30% 49.16% 36.96% 34.03% 41.89% -
Total Cost 331,468 319,057 295,363 285,615 260,564 236,194 258,797 17.99%
-
Net Worth 196,314 194,836 191,864 198,614 203,779 218,447 202,126 -1.93%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 196,314 194,836 191,864 198,614 203,779 218,447 202,126 -1.93%
NOSH 534,189 534,189 533,530 532,478 532,478 532,478 531,681 0.31%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -2.91% -2.71% 0.21% 0.91% 1.56% 1.71% 1.36% -
ROE -11.30% -10.10% -6.10% -3.91% -2.24% -1.39% -0.16% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 60.30 57.85 55.51 54.13 49.71 45.23 49.41 14.24%
EPS -4.15 -3.66 -2.19 -1.46 -0.86 -0.57 -0.06 1598.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3675 0.3628 0.3598 0.373 0.3827 0.4112 0.3807 -2.33%
Adjusted Per Share Value based on latest NOSH - 532,478
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 59.57 57.46 54.75 53.31 48.96 44.44 48.52 14.70%
EPS -4.10 -3.64 -2.16 -1.44 -0.85 -0.56 -0.06 1584.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3631 0.3604 0.3549 0.3673 0.3769 0.404 0.3738 -1.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.385 0.395 0.415 0.44 0.44 0.475 0.535 -
P/RPS 0.64 0.68 0.75 0.81 0.89 1.05 1.08 -29.51%
P/EPS -9.27 -10.78 -18.92 -30.17 -51.28 -83.09 -882.14 -95.24%
EY -10.79 -9.28 -5.28 -3.31 -1.95 -1.20 -0.11 2044.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.09 1.15 1.18 1.15 1.16 1.41 -17.88%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 27/08/21 31/05/21 26/02/21 -
Price 0.38 0.38 0.405 0.40 0.45 0.445 0.545 -
P/RPS 0.63 0.66 0.73 0.74 0.91 0.98 1.10 -31.10%
P/EPS -9.15 -10.37 -18.47 -27.43 -52.44 -77.84 -898.63 -95.34%
EY -10.93 -9.64 -5.42 -3.65 -1.91 -1.28 -0.11 2063.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.05 1.13 1.07 1.18 1.08 1.43 -19.69%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment